[PETRONM] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 14.57%
YoY- 1681.79%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 11,706,796 9,944,228 6,978,170 8,211,206 11,980,000 11,007,646 11,199,362 0.74%
PBT 444,070 532,096 218,894 377,378 -22,862 -35,930 20,472 66.96%
Tax -114,976 -133,024 -62,604 -116,984 6,400 10,060 -5,778 64.57%
NP 329,094 399,072 156,290 260,394 -16,462 -25,870 14,694 67.85%
-
NP to SH 329,094 399,072 156,290 260,394 -16,462 -25,870 14,694 67.85%
-
Tax Rate 25.89% 25.00% 28.60% 31.00% - - 28.22% -
Total Cost 11,377,702 9,545,156 6,821,880 7,950,812 11,996,462 11,033,516 11,184,668 0.28%
-
Net Worth 1,608,416 1,304,046 1,005,642 890,217 828,587 901,799 850,248 11.20%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,608,416 1,304,046 1,005,642 890,217 828,587 901,799 850,248 11.20%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 266,535 0.21%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.81% 4.01% 2.24% 3.17% -0.14% -0.24% 0.13% -
ROE 20.46% 30.60% 15.54% 29.25% -1.99% -2.87% 1.73% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 4,335.85 3,683.05 2,584.51 3,041.19 4,366.42 4,076.91 4,201.82 0.52%
EPS 121.80 147.80 57.88 96.44 -6.00 -9.60 5.40 68.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9571 4.8298 3.7246 3.2971 3.02 3.34 3.19 10.96%
Adjusted Per Share Value based on latest NOSH - 270,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 4,335.85 3,683.05 2,584.51 3,041.19 4,366.42 4,076.91 4,147.91 0.74%
EPS 121.80 147.80 57.88 96.44 -6.00 -9.60 5.44 67.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9571 4.8298 3.7246 3.2971 3.02 3.34 3.1491 11.20%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 7.25 7.28 3.73 2.85 2.89 3.25 3.31 -
P/RPS 0.17 0.20 0.14 0.09 0.07 0.08 0.08 13.37%
P/EPS 5.95 4.93 6.44 2.96 -48.17 -33.92 60.04 -31.96%
EY 16.81 20.30 15.52 33.84 -2.08 -2.95 1.67 46.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.51 1.00 0.86 0.96 0.97 1.04 2.69%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 24/08/17 18/08/16 25/08/15 22/08/14 30/08/13 29/08/12 -
Price 8.02 9.29 4.24 2.86 2.89 3.23 2.90 -
P/RPS 0.18 0.25 0.16 0.09 0.07 0.08 0.07 17.03%
P/EPS 6.58 6.29 7.32 2.97 -48.17 -33.71 52.60 -29.26%
EY 15.20 15.91 13.65 33.72 -2.08 -2.97 1.90 41.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.92 1.14 0.87 0.96 0.97 0.91 6.79%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment